[PRIME] QoQ TTM Result on 31-Jul-2004 [#1]

Stock
[PRIME] PRIME UTILITIES BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -55.26%
YoY- -85.93%
Quarter Report
Latest QR
Upcoming QR
PRIME's Result
PRIME's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 30,013 79,859 77,859 78,566 76,888 30,246 30,569 -1.21%
PBT -5,637 -5,693 -2,885 926 3,218 9,057 9,603 -
Tax -76 2,433 2,256 94 -938 -4,541 -4,918 -93.81%
NP -5,713 -3,260 -629 1,020 2,280 4,516 4,685 -
-
NP to SH -1,725 -1,985 -629 1,020 2,280 4,516 4,685 -
-
Tax Rate - - - -10.15% 29.15% 50.14% 51.21% -
Total Cost 35,726 83,119 78,488 77,546 74,608 25,730 25,884 23.99%
-
Net Worth 227,867 230,109 229,172 231,152 229,315 231,390 230,399 -0.73%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 227,867 230,109 229,172 231,152 229,315 231,390 230,399 -0.73%
NOSH 59,965 60,238 59,836 60,196 60,030 59,945 59,999 -0.03%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin -19.04% -4.08% -0.81% 1.30% 2.97% 14.93% 15.33% -
ROE -0.76% -0.86% -0.27% 0.44% 0.99% 1.95% 2.03% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 50.05 132.57 130.12 130.52 128.08 50.46 50.95 -1.18%
EPS -2.88 -3.30 -1.05 1.69 3.80 7.53 7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.80 3.82 3.83 3.84 3.82 3.86 3.84 -0.69%
Adjusted Per Share Value based on latest NOSH - 60,196
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 50.02 133.10 129.77 130.94 128.15 50.41 50.95 -1.22%
EPS -2.88 -3.31 -1.05 1.70 3.80 7.53 7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7978 3.8352 3.8195 3.8525 3.8219 3.8565 3.84 -0.73%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.52 0.95 1.02 1.13 1.26 1.48 1.45 -
P/RPS 1.04 0.72 0.78 0.87 0.98 2.93 2.85 -48.96%
P/EPS -18.08 -28.83 -97.03 66.69 33.17 19.65 18.57 -
EY -5.53 -3.47 -1.03 1.50 3.01 5.09 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.25 0.27 0.29 0.33 0.38 0.38 -48.63%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 06/07/05 25/03/05 15/12/04 29/09/04 28/07/04 31/03/04 22/12/03 -
Price 0.44 0.89 1.06 1.01 1.14 1.31 1.35 -
P/RPS 0.88 0.67 0.81 0.77 0.89 2.60 2.65 -52.07%
P/EPS -15.30 -27.01 -100.84 59.61 30.02 17.39 17.29 -
EY -6.54 -3.70 -0.99 1.68 3.33 5.75 5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.23 0.28 0.26 0.30 0.34 0.35 -51.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment